Exhibit 99.1
Xylem
1133 Westchester Ave., White Plains, NY 10604
Tel +1.914.323.5700 Fax +1.914.696.2960
| Contacts: | Media | Investors | ||
| Tom Glover +1-914-323-5891 | Phil DeSousa +1-914-323-5930 | |||
| tom.glover@xyleminc.com | phil.desousa@xyleminc.com |
Xylem Inc. reports second quarter 2013 results
| • | Second quarter 2013 adjusted net income was $66 million or $0.36 per share, down $0.13 from second quarter 2012; GAAP net income was $46 million or $0.25 per share |
| • | Second quarter 2013 revenue was $960 million, down 3.4 percent organically from second quarter 2012 |
| • | Second quarter orders up 4 percent to $1.01 billion |
| • | Full-year outlook adjusted to reflect on-going market weakness |
WHITE PLAINS, N.Y., July 30, 2013 – Xylem Inc. (NYSE: XYL), a leading global water technology company dedicated to solving the world’s most challenging water issues, today reported second quarter 2013 net income of $46 million, or $0.25 per share. Adjusted net income was $66 million, or $0.36 per share, excluding the impact of special items that included restructuring and realignment charges, and special tax items. Second quarter revenue was $960 million, down $6 million from the second quarter 2012. Strength in the company’s U.S. residential, commercial and agriculture business was more than offset by continued softness in Europe, as well as in the public utilities and industrial markets. Second quarter 2013 adjusted operating margins were 10.2 percent, excluding the impact of restructuring and realignment costs, down 380 basis points resulting from lower volume and continued investments in growth initiatives, the unfavorable impact of foreign exchange rates, and other items.
“While our second quarter results were lower than expected, we captured important contract wins in June, resulting in record orders of more than $1 billion in the quarter,” said Gretchen McClain, president and chief executive officer of Xylem Inc. “We continue to take strong and decisive actions to position the company for efficient operation and profitable growth. While we’re seeing the initial benefits from our on-going restructuring and organizational realignment, we are accelerating additional short- and long-term actions to further reduce our cost base and drive more efficiencies throughout our business.”
McClain said the company expects to benefit from investments in growth initiatives and from continued efforts to transform the business and improve growth execution.
“We are encouraged by our second quarter order rate and several new products that we launched during the second quarter, including our ‘smart’ dewatering solutions from Flygt and Godwin that are efficient, compact and meet our customers’ needs for
more reliable and durable technologies,” McClain said. “These new products and some key contract wins give us confidence in an improved second half of the year and position us for long-term growth.”
Notable business wins in the second quarter include:
| • | The company began working with its local partner Visenti in Singapore to monitor and improve that country’s water infrastructure and help preserve its limited water supply; |
| • | In China, Xylem was awarded a large contract from the Beijing Drainage Group to improve downtown Beijing water stations’ storage capability by installing its Flygt pumps; |
| • | In Spain, the company received its first order for the newly launched open channel ultraviolet disinfection system, WEDECO Duron; |
| • | The company won several large orders for industrial fire protection systems with oil and gas giant CNOOC in China; and |
| • | Xylem also won a contract for a pre-treatment system to remove harmful microorganisms from seawater prior to desalination in the United Arab Emirates. |
Full-year 2013 Outlook
Xylem’s full-year revenues are now expected to be approximately $3.7 billion, and adjusted net income is expected to be in the range of $260 to $279 million, or $1.40 to $1.50 per share, down from the earlier projection of adjusted net income of $1.79 to $1.89 per share. Full-year GAAP net income is now anticipated to be in the range of $205 to $237 million, or $1.10 to $1.27 per share, which includes $60 to $80 million of restructuring and realignment costs.
Second Quarter Segment Results
Water Infrastructure
Xylem’s Water Infrastructure segment consists of its businesses serving clean water delivery, wastewater transport and treatment, dewatering and analytical instrumentation.
| • | Second quarter 2013 revenue was $596 million, down 6 percent organically compared with the second quarter 2012, reflecting U.S. industrial weakness, European economic challenges and decreased treatment project shipments. |
| • | Second quarter adjusted segment operating income was $63 million. Adjusted operating margin was 10.6 percent, down 480 basis points from last year reflecting lower volumes, acquisition impacts, continued investments, unfavorable foreign exchange rates, and other items. |
Applied Water
Xylem’s Applied Water segment consists of its portfolio of businesses in residential and commercial building services, industrial and agricultural applications.
| • | Second quarter 2013 revenue was $381 million, up 1 percent organically compared with the second quarter 2012, reflecting strong growth in U.S. residential, commercial and agricultural end markets, partially offset by weak industrial demand and European economic challenges. |
| • | Second quarter adjusted segment operating income was $51 million. Adjusted operating margin was 13.4 percent, down 50 basis points from last year reflecting higher volume more than offset by continued investment and other items. |
Supplemental information on Xylem’s second quarter earnings and reconciliations for certain non-GAAP items are posted at http://investors.xyleminc.com.
About Xylem
Xylem (NYSE: XYL) is a leading global water technology provider, enabling customers to transport, treat, test and efficiently use water in public utility, residential and commercial building services, industrial and agricultural settings. The company does business in more than 150 countries through a number of market-leading product brands, and its people bring broad applications expertise with a strong focus on finding local solutions to the world’s most challenging water and wastewater problems. Xylem is headquartered in White Plains, N.Y., with 2012 annual revenues of $3.8 billion and approximately 12,900 employees worldwide. In 2012, Xylem was named to the Dow Jones Sustainability World Index for advancing sustainable business practices and solutions worldwide.
The name Xylem is derived from classical Greek and is the tissue that transports water in plants, highlighting the engineering efficiency of our water-centric business by linking it with the best water transportation of all — that which occurs in nature. For more information, please visit us at www.xyleminc.com.
Forward-Looking Statements
This document contains information that may constitute “forward-looking statements.” Forward-looking statements by their nature address matters that are, to different degrees, uncertain. Generally, the words “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “target” and similar expressions identify forward-looking statements, which generally are not historical in nature. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking.
These forward-looking statements include, but are not limited to, statements about the separation of Xylem Inc. (the “Company”) from ITT Corporation in 2011, capitalization of the Company, future strategic plans and other statements that describe the Company’s business strategy, outlook, objectives, plans, intentions or goals, and any discussion of future operating or financial performance. All statements that address operating performance, events or developments that we expect or anticipate will occur in the future — including statements relating to orders, sales, operating margins and earnings per share growth, and statements expressing general views about future operating results — are forward-looking statements.
Caution should be taken not to place undue reliance on any such forward-looking statements because they involve risks, uncertainties and other factors that could cause actual results to differ materially from those expressed or implied in, or reasonably inferred from, such statements. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from the Company’s historical experience and our present expectations or projections. These risks and uncertainties include, but are not limited to, those set forth in Item 1A in our Annual Report on Form 10-K, and those described from time to time in subsequent reports filed with the Securities and Exchange Commission.
###
XYLEM INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED INCOME STATEMENTS (Unaudited)
(in millions, except per share data)
| Three Months, | Six Months, | |||||||||||||||
| For the period ended June 30, |
2013 | 2012 | 2013 | 2012 | ||||||||||||
| Revenue |
$ | 960 | $ | 966 | $ | 1,839 | $ | 1,891 | ||||||||
| Cost of revenue |
589 | 583 | 1,134 | 1,145 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
371 | 383 | 705 | 746 | ||||||||||||
| Selling, general and administrative expenses |
252 | 220 | 488 | 451 | ||||||||||||
| Research and development expenses |
28 | 28 | 54 | 56 | ||||||||||||
| Restructuring charges |
20 | — | 25 | — | ||||||||||||
| Separation costs |
1 | 6 | 2 | 11 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income |
70 | 129 | 136 | 228 | ||||||||||||
| Interest expense |
14 | 13 | 27 | 27 | ||||||||||||
| Other non-operating income (expense), net |
1 | (1 | ) | (1 | ) | (2 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income before taxes |
57 | 115 | 108 | 199 | ||||||||||||
| Income tax expense |
11 | 26 | 21 | 47 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
$ | 46 | $ | 89 | $ | 87 | $ | 152 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings per share: |
||||||||||||||||
| Basic |
$ | 0.25 | $ | 0.48 | $ | 0.47 | $ | 0.82 | ||||||||
| Diluted |
$ | 0.25 | $ | 0.48 | $ | 0.47 | $ | 0.82 | ||||||||
| Weighted average number of shares: |
||||||||||||||||
| Basic |
185.4 | 185.8 | 185.6 | 185.6 | ||||||||||||
| Diluted |
186.1 | 186.2 | 186.3 | 186.1 | ||||||||||||
| Dividends declared per share |
$ | 0.1164 | $ | 0.1012 | $ | 0.2328 | $ | 0.2024 | ||||||||
XYLEM INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except per share amounts)
| June 30, 2013 |
December 31, 2012 |
|||||||
| (Unaudited) | ||||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 360 | $ | 504 | ||||
| Receivables, less allowances for discounts and doubtful accounts of $27 and $34 in 2013 and 2012, respectively |
792 | 776 | ||||||
| Inventories, net |
471 | 443 | ||||||
| Prepaid and other current assets |
113 | 110 | ||||||
| Deferred income tax assets |
43 | 41 | ||||||
|
|
|
|
|
|||||
| Total current assets |
1,779 | 1,874 | ||||||
| Property, plant and equipment, net |
470 | 487 | ||||||
| Goodwill |
1,674 | 1,647 | ||||||
| Other intangible assets, net |
498 | 484 | ||||||
| Other non-current assets |
190 | 187 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 4,611 | $ | 4,679 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 311 | $ | 332 | ||||
| Accrued and other current liabilities |
420 | 443 | ||||||
| Short-term borrowings and current maturities of long-term debt |
5 | 6 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
736 | 781 | ||||||
| Long-term debt |
1,199 | 1,199 | ||||||
| Accrued postretirement benefits |
393 | 400 | ||||||
| Deferred income tax liabilities |
179 | 173 | ||||||
| Other non-current accrued liabilities |
52 | 52 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
2,559 | 2,605 | ||||||
|
|
|
|
|
|||||
| Commitments and contingencies (Note 17) |
||||||||
| Stockholders’ equity: |
||||||||
| Common Stock — par value $0.01 per share: |
||||||||
| Authorized 750.0 shares, issued 186.4 shares and 186.2 shares in 2013 and 2012, respectively |
2 | 2 | ||||||
| Capital in excess of par value |
1,718 | 1,706 | ||||||
| Retained earnings |
308 | 264 | ||||||
| Treasury stock – at cost 1.1 shares and 0.5 shares in 2013 and 2012, respectively |
(31 | ) | (13 | ) | ||||
| Accumulated other comprehensive income |
55 | 115 | ||||||
|
|
|
|
|
|||||
| Total stockholders’ equity |
2,052 | 2,074 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ equity |
$ | 4,611 | $ | 4,679 | ||||
|
|
|
|
|
|||||
XYLEM INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(in millions)
| For the six months ended June 30, |
2013 | 2012 | ||||||
| Operating Activities |
||||||||
| Net income |
$ | 87 | $ | 152 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
| Depreciation |
49 | 44 | ||||||
| Amortization |
25 | 23 | ||||||
| Share-based compensation |
12 | 10 | ||||||
| Restructuring charges |
25 | — | ||||||
| Other, net |
7 | (5 | ) | |||||
| Payments for restructuring |
(11 | ) | — | |||||
| Changes in assets and liabilities (net of acquisitions): |
||||||||
| Changes in receivables |
(31 | ) | (16 | ) | ||||
| Changes in inventories |
(44 | ) | (44 | ) | ||||
| Changes in accounts payable |
(4 | ) | 12 | |||||
| Other, net |
(53 | ) | (51 | ) | ||||
|
|
|
|
|
|||||
| Net Cash — Operating activities |
62 | 125 | ||||||
|
|
|
|
|
|||||
| Investing Activities |
||||||||
| Capital expenditures |
(60 | ) | (57 | ) | ||||
| Acquisitions, net of cash acquired |
(81 | ) | — | |||||
| Proceeds from the sale of property, plant and equipment |
3 | 3 | ||||||
| Other, net |
— | 1 | ||||||
|
|
|
|
|
|||||
| Net Cash — Investing activities |
(138 | ) | (53 | ) | ||||
|
|
|
|
|
|||||
| Financing Activities |
||||||||
| Repurchase of common stock |
(18 | ) | (3 | ) | ||||
| Proceeds from exercise of employee stock options |
1 | 16 | ||||||
| Dividends paid |
(43 | ) | (39 | ) | ||||
| Other, net |
— | (5 | ) | |||||
|
|
|
|
|
|||||
| Net Cash — Financing activities |
(60 | ) | (31 | ) | ||||
|
|
|
|
|
|||||
| Effect of exchange rate changes on cash |
(8 | ) | (1 | ) | ||||
|
|
|
|
|
|||||
| Net change in cash and cash equivalents |
(144 | ) | 40 | |||||
| Cash and cash equivalents at beginning of year |
504 | 318 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents at end of period |
$ | 360 | $ | 358 | ||||
|
|
|
|
|
|||||
| Supplemental disclosure of cash flow information: |
||||||||
| Cash paid during the period for: |
||||||||
| Interest |
$ | 26 | $ | 26 | ||||
| Income taxes (net of refunds received) |
$ | 52 | $ | 54 | ||||
Xylem Inc. Non-GAAP Measures
Management views key performance indicators including revenue, gross margins, segment operating income and margins, orders growth, free cash flow, working capital, and backlog, among others. In addition, we consider certain measures to be useful to management and investors evaluating our operating performance for the periods presented, and provide a tool for evaluating our ongoing operations, liquidity and management of assets. This information can assist investors in assessing our financial performance and measures our ability to generate capital for deployment among competing strategic alternatives and initiatives. These metrics, however, are not measures of financial performance under GAAP and should not be considered a substitute for revenue, operating income, net income, earnings per share (basic and diluted) or net cash from operations as determined in accordance with GAAP. We consider the following non-GAAP measures, which may not be comparable to similarly titled measures reported by other companies, to be key performance indicators:
“Organic revenue” and “Organic orders” defined as revenue and orders, respectively, excluding the impact of foreign currency fluctuations, intercompany transactions, and contributions from acquisitions and divestitures. Divestitures include sales of portions of our business that did not meet the criteria for classification as a discontinued operation or insignificant portions of our business that we did not classify as a discontinued operation. The period-over-period change resulting from foreign currency fluctuations assumes no change in exchange rates from the prior period.
“Constant currency” defined as financial results adjusted for currency translation impacts by translating current period and prior period activity using the same currency conversion rate. This approach is used for countries whose functional currency is not the U.S. dollar.
“EBITDA” defined as earnings before interest, taxes, depreciation, amortization expense, and share-based compensation. “Adjusted EBITDA” reflects the adjustment to EBITDA to exclude for non-recurring separation costs associated with the Xylem spin-off from ITT Corporation as well as non-recurring restructuring and realignment costs.
“Adjusted Operating Income,” “Adjusted Segment Operating Income,” and “Adjusted EPS” defined as operating income and earnings per share, adjusted to exclude non-recurring separation costs associated with the Xylem spin-off from ITT Corporation, non-recurring restructuring and realignment costs and tax-related special items.
“Normalized EPS” defined as adjusted earnings per share, as well as adjustments to reflect the incremental current period amount of interest expense and stand-alone costs in the prior comparable period.
“Free Cash Flow” defined as net cash from operating activities, as reported in the Statement of Cash Flow, less capital expenditures as well as adjustments for other significant items that impact current results which management believes are not related to our ongoing operations and performance. Our definition of free cash flows does not consider non-discretionary cash payments, such as debt.
“Realignment costs” defined as non-recurring costs not included in restructuring costs that are incurred as part of actions taken to reposition our business, including items such as professional fees, relocation, travel and other costs.
Xylem Inc. Non-GAAP Reconciliation
Reported vs. Organic & Constant Currency Order Growth
($ Millions)
| (As Reported - GAAP) | (As Adjusted - Organic) | Constant Currency | ||||||||||||||||||||||||||||||||||||||
| (A) | (B) | (C) | (D) | (E) | (F) = B+C+D+E | (G) = F/A | (H) = (F - C) / A | |||||||||||||||||||||||||||||||||
| Orders | Orders | Change 2013 v. 2012 |
% Change 2013 v. 2012 |
Acquisitions / Divestitures |
FX Contribution | Eliminations | Change Adj. 2013 v. 2012 |
% Change Adj. 2013 v. 2012 |
||||||||||||||||||||||||||||||||
| 2013 | 2012 | |||||||||||||||||||||||||||||||||||||||
| Six Months Ended June 30 |
||||||||||||||||||||||||||||||||||||||||
| Xylem Inc. |
1,971 | 1,974 | (3 | ) | 0 | % | (51 | ) | — | — | (54 | ) | -3 | % | 0 | % | ||||||||||||||||||||||||
| Water infrastructure |
1,248 | 1,255 | (7 | ) | -1 | % | (51 | ) | 1 | — | (57 | ) | -5 | % | 0 | % | ||||||||||||||||||||||||
| Applied Water |
756 | 752 | 4 | 1 | % | — | (1 | ) | — | 3 | 0 | % | 0 | % | ||||||||||||||||||||||||||
| Quarter Ended June 30 |
||||||||||||||||||||||||||||||||||||||||
| Xylem Inc. |
1,009 | 970 | 39 | 4 | % | (25 | ) | (2 | ) | — | 12 | 1 | % | 4 | % | |||||||||||||||||||||||||
| Water infrastructure |
647 | 617 | 30 | 5 | % | (25 | ) | (1 | ) | — | 4 | 1 | % | 5 | % | |||||||||||||||||||||||||
| Applied Water |
378 | 370 | 8 | 2 | % | — | (1 | ) | 1 | 8 | 2 | % | 2 | % | ||||||||||||||||||||||||||
| Quarter Ended March 31 |
||||||||||||||||||||||||||||||||||||||||
| Xylem Inc. |
962 | 1,004 | (42 | ) | -4 | % | (26 | ) | 2 | — | (66 | ) | -7 | % | -4 | % | ||||||||||||||||||||||||
| Water infrastructure |
601 | 638 | (37 | ) | -6 | % | (26 | ) | 2 | — | (61 | ) | -10 | % | -5 | % | ||||||||||||||||||||||||
| Applied Water |
378 | 382 | (4 | ) | -1 | % | — | — | (1 | ) | (5 | ) | -1 | % | -1 | % | ||||||||||||||||||||||||
Note: Due to rounding the sum of segment amounts may not agree to Xylem totals.
Xylem Inc. Non-GAAP Reconciliation
Reported vs. Organic & Constant Currency Revenue
($ Millions)
| (As Reported - GAAP) | (As Adjusted - Organic) | Constant Currency | ||||||||||||||||||||||||||||||||||||||
| (A) | (B) | (C) | (D) | (E) | (F) = B+C+D+E | (G) = F/A | (H) = (F - C) / A | |||||||||||||||||||||||||||||||||
| Revenue | Revenue | Change 2013 v. 2012 |
% Change 2013 v. 2012 |
Acquisitions / Divestitures |
FX Contribution | Eliminations | Change Adj. 2013 v. 2012 |
% Change Adj. 2013 v. 2012 |
||||||||||||||||||||||||||||||||
| 2013 | 2012 | |||||||||||||||||||||||||||||||||||||||
| Six Months Ended June 30 |
||||||||||||||||||||||||||||||||||||||||
| Xylem Inc. |
1,839 | 1,891 | (52 | ) | -3 | % | (46 | ) | (2 | ) | — | (100 | ) | -5 | % | -3 | % | |||||||||||||||||||||||
| Water infrastructure |
1,147 | 1,193 | (46 | ) | -4 | % | (46 | ) | (1 | ) | — | (93 | ) | -8 | % | -4 | % | |||||||||||||||||||||||
| Applied Water |
726 | 728 | (2 | ) | 0 | % | — | (1 | ) | (4 | ) | (7 | ) | -1 | % | -1 | % | |||||||||||||||||||||||
| Quarter Ended June 30 |
||||||||||||||||||||||||||||||||||||||||
| Xylem Inc. |
960 | 966 | (6 | ) | -1 | % | (23 | ) | (4 | ) | — | (33 | ) | -3 | % | -1 | % | |||||||||||||||||||||||
| Water infrastructure |
596 | 609 | (13 | ) | -2 | % | (23 | ) | (2 | ) | — | (38 | ) | -6 | % | -2 | % | |||||||||||||||||||||||
| Applied Water |
381 | 373 | 8 | 2 | % | — | (1 | ) | (2 | ) | 5 | 1 | % | 1 | % | |||||||||||||||||||||||||
| Quarter Ended March 31 |
||||||||||||||||||||||||||||||||||||||||
| Xylem Inc. |
879 | 925 | (46 | ) | -5 | % | (23 | ) | 2 | — | (67 | ) | -7 | % | -5 | % | ||||||||||||||||||||||||
| Water infrastructure |
551 | 584 | (33 | ) | -6 | % | (23 | ) | 1 | — | (55 | ) | -9 | % | -5 | % | ||||||||||||||||||||||||
| Applied Water |
345 | 355 | (10 | ) | -3 | % | — | — | (2 | ) | (12 | ) | -3 | % | -3 | % | ||||||||||||||||||||||||
Note: Due to rounding the sum of segment amounts may not agree to Xylem totals.
Xylem Inc. Non-GAAP Reconciliation
Adjusted Operating Income
($ Millions)
| Q2 | Q2 YTD | |||||||||||||||
| ‘13 | ‘12 | ‘13 | ‘12 | |||||||||||||
| Total Revenue |
||||||||||||||||
| • Total Xylem |
960 | 966 | 1,839 | 1,891 | ||||||||||||
| • Water Infrastructure |
596 | 609 | 1,147 | 1,193 | ||||||||||||
| • Applied Water |
381 | 373 | 726 | 728 | ||||||||||||
| Operating Income |
||||||||||||||||
| • Total Xylem |
70 | 129 | 136 | 228 | ||||||||||||
| • Water Infrastructure |
41 | 93 | 83 | 167 | ||||||||||||
| • Applied Water |
45 | 52 | 85 | 92 | ||||||||||||
| Operating Margin |
||||||||||||||||
| • Total Xylem |
7.3 | % | 13.4 | % | 7.4 | % | 12.1 | % | ||||||||
| • Water Infrastructure |
6.9 | % | 15.2 | % | 7.2 | % | 14.0 | % | ||||||||
| • Applied Water |
11.8 | % | 13.9 | % | 11.7 | % | 12.6 | % | ||||||||
| Separation Costs |
||||||||||||||||
| • Total Xylem |
— | 6 | — | 11 | ||||||||||||
| • Water Infrastructure |
— | 1 | — | 3 | ||||||||||||
| • Applied Water |
— | — | — | 1 | ||||||||||||
| Restructuring & Realignment Costs |
||||||||||||||||
| • Total Xylem |
28 | — | 40 | — | ||||||||||||
| • Water Infrastructure |
22 | — | 32 | — | ||||||||||||
| • Applied Water |
6 | — | 8 | — | ||||||||||||
| Adjusted Operating Income* |
||||||||||||||||
| • Total Xylem |
98 | 135 | 176 | 239 | ||||||||||||
| • Water Infrastructure |
63 | 94 | 115 | 170 | ||||||||||||
| • Applied Water |
51 | 52 | 93 | 93 | ||||||||||||
| Adjusted Operating Margin* |
||||||||||||||||
| • Total Xylem |
10.2 | % | 14.0 | % | 9.6 | % | 12.6 | % | ||||||||
| • Water Infrastructure |
10.6 | % | 15.4 | % | 10.0 | % | 14.2 | % | ||||||||
| • Applied Water |
13.4 | % | 13.9 | % | 12.8 | % | 12.8 | % | ||||||||
| * | Adjusted Operating Income excludes restructuring & realignment costs in 2013 and excludes non-recurring separation costs in 2012. |
Xylem Inc. Non-GAAP Reconciliation
Adjusted Diluted EPS
($ Millions, except per share amounts)
| Q2 2012 | Q2 2013 | |||||||||||||||||||||||
| As Reported | Adjustments | Adjusted | As Reported | Adjustments | Adjusted | |||||||||||||||||||
| Total Revenue |
966 | 966 | 960 | 960 | ||||||||||||||||||||
| Operating Income |
129 | 6a | 135 | 70 | 28c | 98 | ||||||||||||||||||
| Operating Margin |
13.4 | % | 14.0 | % | 7.3 | % | 10.2 | % | ||||||||||||||||
| Interest Expense |
(13 | ) | (13 | ) | (14 | ) | (14 | ) | ||||||||||||||||
| Other Non-Operating Income (Expense) |
(1 | ) | (1 | ) | 1 | 1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Income before Taxes |
115 | 6 | 121 | 57 | 28 | 85 | ||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||
| Provision for Income Taxes |
(26 | ) | (3 | )b | (29 | ) | (11 | ) | (8 | )d | (19 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net Income |
89 | 3 | 92 | 46 | 20 | 66 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Diluted Shares |
186.2 | 186.2 | 186.1 | 186.1 | ||||||||||||||||||||
| Diluted EPS |
$ | 0.48 | $ | 0.01 | $ | 0.49 | $ | 0.25 | $ | 0.11 | $ | 0.36 | ||||||||||||
| Q2 YTD 2012 | Q2 YTD 2013 | |||||||||||||||||||||||
| As Reported | Adjustments | Adjusted | As Reported | Adjustments | Adjusted | |||||||||||||||||||
| Total Revenue |
1,891 | 1,891 | 1,839 | 1,839 | ||||||||||||||||||||
| Operating Income |
228 | 11a | 239 | 136 | 40c | 176 | ||||||||||||||||||
| Operating Margin |
12.1 | % | 12.6 | % | 7.4 | % | 9.6 | % | ||||||||||||||||
| Interest Expense |
(27 | ) | (27 | ) | (27 | ) | (27 | ) | ||||||||||||||||
| Other Non-Operating Income (Expense) |
(2 | ) | (2 | ) | (1 | ) | (1 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Income before Taxes |
199 | 11 | 210 | 108 | 40 | 148 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Provision for Income Taxes |
(47 | ) | (4 | )b | (51 | ) | (21 | ) | (11 | )d | (32 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net Income |
152 | 7 | 159 | 87 | 29 | 116 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Diluted Shares |
186.1 | 186.1 | 186.3 | 186.3 | ||||||||||||||||||||
| Diluted EPS |
$ | 0.82 | $ | 0.03 | $ | 0.85 | $ | 0.47 | $ | 0.15 | $ | 0.62 | ||||||||||||
| a | One time separation costs |
| b | Net tax impact of separation costs and special tax items |
| c | Restructuring & realignment costs |
| d | Net tax impact of restructuring & realignment costs and special tax items |
Xylem Inc. Non-GAAP Reconciliation
Net Cash - Operating Activities vs. Free Cash Flow
($ Millions)
| Six Months Ended | ||||||||
| 2013 | 2012 | |||||||
| Net Cash - Operating Activities |
$ | 62 | $ | 125 | ||||
| Capital Expenditures |
(60 | ) | (57 | ) | ||||
|
|
|
|
|
|||||
| Free Cash Flow, including separation costs |
2 | 68 | ||||||
| Cash Paid for Separation Costs (incl. Capex) |
— | 18 | ||||||
|
|
|
|
|
|||||
| Free Cash Flow, excluding separation costs* |
$ | 2 | $ | 86 | ||||
|
|
|
|
|
|||||
| Net Income |
87 | 152 | ||||||
| Separation Costs, net of tax (incl. tax friction) |
— | 8 | ||||||
|
|
|
|
|
|||||
| Net Income, excluding separation costs* |
$ | 87 | $ | 160 | ||||
|
|
|
|
|
|||||
| Free Cash Flow Conversion |
2 | % | 54 | % | ||||
|
|
|
|
|
|||||
| * | Separation costs are not excluded in 2013 |
Xylem Inc. Non-GAAP Reconciliation
Guidance
($ Millions, except per share amounts)
| 2013 Guidance |
Illustration of Mid Point Guidance | |||||||||||||||||||||||
| FY ‘12 | FY ‘13 | |||||||||||||||||||||||
| As Reported | Adjustments | Adjusted | As Projected | Adjustments | Adjusted | |||||||||||||||||||
| Total Revenue |
3,791 | 3,791 | 3,720 | 3,720 | ||||||||||||||||||||
| Segment Operating Income |
512 | 30a | 542 | 391 | 70c | 461 | ||||||||||||||||||
| Segment Operating Margin |
13.5 | % | 14.3 | % | 10.5 | % | 12.4 | % | ||||||||||||||||
| Corporate Expense |
69 | (16 | )b | 53 | 63 | — | 63 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Operating Income |
443 | 46 | 489 | 328 | 70 | 398 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Operating Margin |
11.7 | % | 12.9 | % | 8.8 | % | 10.7 | % | ||||||||||||||||
| Interest Expense |
(55 | ) | (55 | ) | (55 | ) | (55 | ) | ||||||||||||||||
| Other Non-Operating Income (Expense) |
— | — | (2 | ) | (2 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Income before Taxes |
388 | 46 | 434 | 271 | 70 | 341 | ||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||
| Provision for Income Taxes |
(91 | ) | (13 | )d | (104 | ) | (50 | ) | (22 | )d | (72 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net Income |
297 | 33 | 330 | 221 | 48 | 269 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Diluted Shares |
186.2 | 186.2 | 186.4 | 186.4 | ||||||||||||||||||||
| Diluted EPS |
$ | 1.59 | $ | 0.18 | $ | 1.77 | $ | 1.19 | $ | 0.27 | $ | 1.45 | ||||||||||||
| a | One time separation, restructuring and realignment costs incurred at the segment level |
| b | One time separation, restructuring and realignment costs incurred at the corporate level |
| c | Restructuring and realignment costs incurred at the segment level |
| d | Net tax impact of above items, plus the addition of special tax items |
Xylem Inc. Non-GAAP Reconciliation
Adjusted Operating Income
($ Millions)
| Mid Point Guidance | ||||||||||||||||||||||||
| 2008 | 2009 | 2010 | 2011 | 2012 | 2013E | |||||||||||||||||||
| Revenue |
3,291 | 2,849 | 3,202 | 3,803 | 3,791 | 3,720 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Operating Income |
315 | 276 | 388 | 395 | 443 | 328 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Operating Margin |
9.6 | % | 9.7 | % | 12.1 | % | 10.4 | % | 11.7 | % | 8.8 | % | ||||||||||||
| Restructuring & Realignment |
41 | 31 | 15 | — | 24 | 70 | ||||||||||||||||||
| Separation Costs* |
— | — | — | 87 | 22 | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Adjusted Operating Income |
356 | 307 | 403 | 482 | 489 | 398 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Adjusted Operating Margin |
10.8 | % | 10.8 | % | 12.6 | % | 12.7 | % | 12.9 | % | 10.7 | % | ||||||||||||
| Stand-alone Costs |
— | — | — | 5 | 28 | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Adj. Operating Income, excl. Stand-alone Costs |
356 | 307 | 403 | 487 | 517 | 398 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Adjusted Operating Margin, excl. Stand-alone Costs |
10.8 | % | 10.8 | % | 12.6 | % | 12.8 | % | 13.6 | % | 10.7 | % | ||||||||||||
| * | 2013 separation costs are not excluded from adjusted operating income. |
